[ZHULIAN] YoY TTM Result on 31-Aug-2013 [#3]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

16-Oct-2013

Admission Sponsor

Sponsor

Financial Year

30-Nov-2013

Quarter

31-Aug-2013 [#3]

Profit Trend

QoQ- 8.94%

YoY- 20.98%

Quarter Report

3RDQTR31AUG2013.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	CAGR
TTM Result
Revenue	204,149	215,864	266,948	456,263	420,081	355,601	324,925	-7.44%
YoY %	-5.43%	-19.14%	-41.49%	8.61%	18.13%	9.44%	-	-
Horiz. %	62.83%	66.44%	82.16%	140.42%	129.29%	109.44%	100.00%	-
PBT	47,833	65,769	63,764	163,992	138,797	110,728	107,226	-12.57%
YoY %	-27.27%	3.14%	-61.12%	18.15%	25.35%	3.27%	-	-
Horiz. %	44.61%	61.34%	59.47%	152.94%	129.44%	103.27%	100.00%	-
Tax	-14,170	-13,958	-14,212	-25,397	-24,233	-19,176	-20,095	-5.65%
YoY %	-1.52%	1.79%	44.04%	-4.80%	-26.37%	4.57%	-	-
Horiz. %	70.52%	69.46%	70.72%	126.38%	120.59%	95.43%	100.00%	-
NP	33,663	51,811	49,552	138,595	114,564	91,552	87,131	-14.64%
YoY %	-35.03%	4.56%	-64.25%	20.98%	25.14%	5.07%	-	-
Horiz. %	38.63%	59.46%	56.87%	159.07%	131.48%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,701	51,814	49,552	138,598	114,564	90,925	87,354	-15.53%
YoY %	-38.82%	4.56%	-64.25%	20.98%	26.00%	4.09%	-	-
Horiz. %	36.29%	59.31%	56.73%	158.66%	131.15%	104.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.62%	21.22%	22.29%	15.49%	17.46%	17.32%	18.74%	-
YoY %	39.59%	-4.80%	43.90%	-11.28%	0.81%	-7.58%	-	-
Horiz. %	158.06%	113.23%	118.94%	82.66%	93.17%	92.42%	100.00%	-
Total Cost	170,486	164,053	217,396	317,668	305,517	264,049	237,794	-5.39%
YoY %	3.92%	-24.54%	-31.57%	3.98%	15.70%	11.04%	-	-
Horiz. %	71.69%	68.99%	91.42%	133.59%	128.48%	111.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	526,055	525,411	477,801	505,493	437,459	376,354	341,641	7.45%
YoY %	0.12%	9.96%	-5.48%	15.55%	16.24%	10.16%	-	-
Horiz. %	153.98%	153.79%	139.85%	147.96%	128.05%	110.16%	100.00%	-

	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	CAGR
Dividend
Div	27,600	29,900	69,000	71,297	55,205	54,756	51,753	-9.93%
YoY %	-7.69%	-56.67%	-3.22%	29.15%	0.82%	5.80%	-	-
Horiz. %	53.33%	57.77%	133.33%	137.76%	106.67%	105.80%	100.00%	-
Div Payout %	87.06%	57.71%	139.25%	51.44%	48.19%	60.22%	59.25%	-
YoY %	50.86%	-58.56%	170.70%	6.74%	-19.98%	1.64%	-	-
Horiz. %	146.94%	97.40%	235.02%	86.82%	81.33%	101.64%	100.00%	-

	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	CAGR
Equity
Net Worth	526,055	525,411	477,801	505,493	437,459	376,354	341,641	7.45%
YoY %	0.12%	9.96%	-5.48%	15.55%	16.24%	10.16%	-	-
Horiz. %	153.98%	153.79%	139.85%	147.96%	128.05%	110.16%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	459,754	460,185	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.05%	-0.09%	-	-
Horiz. %	99.96%	99.96%	99.96%	99.96%	99.96%	99.91%	100.00%	-

	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	CAGR
Ratio Analysis
NP Margin	16.49%	24.00%	18.56%	30.38%	27.27%	25.75%	26.82%	-
YoY %	-31.29%	29.31%	-38.91%	11.40%	5.90%	-3.99%	-	-
Horiz. %	61.48%	89.49%	69.20%	113.27%	101.68%	96.01%	100.00%	-
ROE	6.03%	9.86%	10.37%	27.42%	26.19%	24.16%	25.57%	-
YoY %	-38.84%	-4.92%	-62.18%	4.70%	8.40%	-5.51%	-	-
Horiz. %	23.58%	38.56%	40.56%	107.24%	102.42%	94.49%	100.00%	-

	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	CAGR
Per Share
RPS	44.38	46.93	58.03	99.19	91.32	77.35	70.61	-7.44%
YoY %	-5.43%	-19.13%	-41.50%	8.62%	18.06%	9.55%	-	-
Horiz. %	62.85%	66.46%	82.18%	140.48%	129.33%	109.55%	100.00%	-
EPS	6.89	11.26	10.77	30.13	24.91	19.78	18.98	-15.52%
YoY %	-38.81%	4.55%	-64.25%	20.96%	25.94%	4.21%	-	-
Horiz. %	36.30%	59.33%	56.74%	158.75%	131.24%	104.21%	100.00%	-
DPS	6.00	6.50	15.00	15.50	12.00	11.91	11.25	-9.93%
YoY %	-7.69%	-56.67%	-3.23%	29.17%	0.76%	5.87%	-	-
Horiz. %	53.33%	57.78%	133.33%	137.78%	106.67%	105.87%	100.00%	-
NAPS	1.1436	1.1422	1.0387	1.0989	0.951	0.8186	0.7424	7.45%
YoY %	0.12%	9.96%	-5.48%	15.55%	16.17%	10.26%	-	-
Horiz. %	154.04%	153.85%	139.91%	148.02%	128.10%	110.26%	100.00%	-

	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	44.38	46.93	58.03	99.19	91.32	77.30	70.64	-7.44%
YoY %	-5.43%	-19.13%	-41.50%	8.62%	18.14%	9.43%	-	-
Horiz. %	62.83%	66.44%	82.15%	140.42%	129.28%	109.43%	100.00%	-
EPS	6.89	11.26	10.77	30.13	24.91	19.77	18.99	-15.53%
YoY %	-38.81%	4.55%	-64.25%	20.96%	26.00%	4.11%	-	-
Horiz. %	36.28%	59.29%	56.71%	158.66%	131.17%	104.11%	100.00%	-
DPS	6.00	6.50	15.00	15.50	12.00	11.90	11.25	-9.93%
YoY %	-7.69%	-56.67%	-3.23%	29.17%	0.84%	5.78%	-	-
Horiz. %	53.33%	57.78%	133.33%	137.78%	106.67%	105.78%	100.00%	-
NAPS	1.1436	1.1422	1.0387	1.0989	0.951	0.8182	0.7427	7.45%
YoY %	0.12%	9.96%	-5.48%	15.55%	16.23%	10.17%	-	-
Horiz. %	153.98%	153.79%	139.85%	147.96%	128.05%	110.17%	100.00%	-

	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/16	28/08/15	29/08/14	30/08/13	30/08/12	29/08/11	30/08/10	-
Price	1.39	1.48	2.41	3.07	2.48	1.61	1.85	-
P/RPS	3.13	3.15	4.15	3.10	2.72	2.08	2.62	3.00%
YoY %	-0.63%	-24.10%	33.87%	13.97%	30.77%	-20.61%	-	-
Horiz. %	119.47%	120.23%	158.40%	118.32%	103.82%	79.39%	100.00%	-
P/EPS	20.17	13.14	22.37	10.19	9.96	8.14	9.75	12.86%
YoY %	53.50%	-41.26%	119.53%	2.31%	22.36%	-16.51%	-	-
Horiz. %	206.87%	134.77%	229.44%	104.51%	102.15%	83.49%	100.00%	-
EY	4.96	7.61	4.47	9.81	10.04	12.28	10.26	-11.39%
YoY %	-34.82%	70.25%	-54.43%	-2.29%	-18.24%	19.69%	-	-
Horiz. %	48.34%	74.17%	43.57%	95.61%	97.86%	119.69%	100.00%	-
DY	4.32	4.39	6.22	5.05	4.84	7.40	6.08	-5.53%
YoY %	-1.59%	-29.42%	23.17%	4.34%	-34.59%	21.71%	-	-
Horiz. %	71.05%	72.20%	102.30%	83.06%	79.61%	121.71%	100.00%	-
P/NAPS	1.22	1.30	2.32	2.79	2.61	1.97	2.49	-11.20%
YoY %	-6.15%	-43.97%	-16.85%	6.90%	32.49%	-20.88%	-	-
Horiz. %	49.00%	52.21%	93.17%	112.05%	104.82%	79.12%	100.00%	-

	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	CAGR
Price Multiplier on Announcement Date
Date	12/10/16	15/10/15	15/10/14	16/10/13	24/10/12	14/10/11	18/10/10	-
Price	1.39	1.58	2.35	4.01	2.76	1.66	1.92	-
P/RPS	3.13	3.37	4.05	4.04	3.02	2.15	2.72	2.36%
YoY %	-7.12%	-16.79%	0.25%	33.77%	40.47%	-20.96%	-	-
Horiz. %	115.07%	123.90%	148.90%	148.53%	111.03%	79.04%	100.00%	-
P/EPS	20.17	14.03	21.82	13.31	11.08	8.39	10.11	12.18%
YoY %	43.76%	-35.70%	63.94%	20.13%	32.06%	-17.01%	-	-
Horiz. %	199.51%	138.77%	215.83%	131.65%	109.59%	82.99%	100.00%	-
EY	4.96	7.13	4.58	7.51	9.02	11.91	9.89	-10.85%
YoY %	-30.43%	55.68%	-39.01%	-16.74%	-24.27%	20.42%	-	-
Horiz. %	50.15%	72.09%	46.31%	75.94%	91.20%	120.42%	100.00%	-
DY	4.32	4.11	6.38	3.87	4.35	7.17	5.86	-4.95%
YoY %	5.11%	-35.58%	64.86%	-11.03%	-39.33%	22.35%	-	-
Horiz. %	73.72%	70.14%	108.87%	66.04%	74.23%	122.35%	100.00%	-
P/NAPS	1.22	1.38	2.26	3.65	2.90	2.03	2.59	-11.78%
YoY %	-11.59%	-38.94%	-38.08%	25.86%	42.86%	-21.62%	-	-
Horiz. %	47.10%	53.28%	87.26%	140.93%	111.97%	78.38%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos